| | |
Page
|
| |||
| | | | 1 | | | |
| | | | 4 | | | |
| | | | 7 | | | |
| | | | 23 | | | |
| | | | 25 | | | |
| | | | 26 | | | |
| | | | 28 | | | |
| | | | 29 | | | |
| | | | 31 | | | |
| | | | 32 | | | |
| | | | 33 | | | |
| | | | 46 | | | |
| | | | 48 | | | |
| | | | 48 | | | |
| | | | 48 | | | |
| | | | 48 | | | |
| | | | 49 | | |
Selling Stockholder
|
| |
Shares Beneficially
Owned Before this Offering |
| |
Percentage of
Outstanding Shares Beneficially Owned Before this Offering |
| |
Shares to be Sold in this
Offering Assuming The Company issues the Maximum Number of Shares Under the Purchase Agreement |
| |
Percentage of
Outstanding Shares Beneficially Owned After this Offering |
| ||||||||||||
Lincoln Park Capital Fund, LLC(1)
|
| | | | 603,067(2) | | | | | | 2.54%(3) | | | | | | 7,000,000(4) | | | | | | * | | |
| | |
Fiscal Year 2018
|
| |||||||||
| | |
High
|
| |
Low
|
| ||||||
First Quarter
|
| | | $ | 1.30 | | | | | $ | 0.48 | | |
Second Quarter
|
| | | $ | 0.55 | | | | | $ | 0.36 | | |
Third Quarter (through September 11, 2018)
|
| | | $ | 0.51 | | | | | $ | 0.33 | | |
| | |
Fiscal Year 2017
|
| |||||||||
| | |
High
|
| |
Low
|
| ||||||
First Quarter
|
| | | $ | 33.60 | | | | | $ | 7.80 | | |
Second Quarter
|
| | | $ | 16.86 | | | | | $ | 4.90 | | |
Third Quarter
|
| | | $ | 20.10 | | | | | $ | 1.80 | | |
Fourth Quarter
|
| | | $ | 2.23 | | | | | $ | 1.08 | | |
| | |
Fiscal Year 2016
|
| |||||||||
| | |
High
|
| |
Low
|
| ||||||
First Quarter
|
| | | $ | 32.41 | | | | | $ | 16.20 | | |
Second Quarter
|
| | | $ | 21.92 | | | | | $ | 15.00 | | |
Third Quarter
|
| | | $ | 17.36 | | | | | $ | 8.37 | | |
Fourth Quarter
|
| | | $ | 11.04 | | | | | $ | 4.75 | | |
| | |
As of June 30, 2018
|
| | ||||||||||||||
| | |
Actual
|
| |
Pro Forma
|
| |
Pro Forma
As Adjusted |
| |||||||||
| | |
(in thousands)
|
| | ||||||||||||||
Cash
|
| | | $ | 71 | | | | | $ | 1,094 | | | | | $ | 3,540 | | |
Current maturities of long-term debt
|
| | | | 831 | | | | | | 831 | | | | | | 831 | | |
Convertible bridge notes, less debt discounts and debt issuance costs
|
| | | | 9 | | | | | | 139 | | | | | | 139 | | |
Long-term debt
|
| | | | 2,659 | | | | | | 2,659 | | | | | | 2,659 | | |
Common stock warrant liability and derivative liability
|
| | | | 1,149 | | | | | | 1,645 | | | | | | 1,645 | | |
Capital leases (Current & Long term)
|
| | | | 239 | | | | | | 239 | | | | | | 239 | | |
| | |
As of June 30, 2018
|
| | ||||||||||||||
| | |
Actual
|
| |
Pro Forma
|
| |
Pro Forma
As Adjusted |
| |||||||||
| | |
(in thousands)
|
| | ||||||||||||||
Stockholders’ (deficit) equity: | | | | | | | | | | | | | | | | | | | |
Preferred stock, $0.01 par value per share; 15,000,000 shares authorized,
actual, pro forma and pro forma as adjusted, 47 shares of Series B Preferred Stock issued and outstanding as of June 30, 2018, actual, pro forma and pro forma as adjusted |
| | | | — | | | | | | — | | | | | | — | | |
Common stock, $0.001 par value per share; 150,000,000 shares authorized, actual, pro forma and pro forma as adjusted; 22,559,572 shares issued and outstanding at June 30, 2018, actual; 23,155,872 shares issued and outstanding, pro forma; 30,155,872 shares issued and outstanding, pro forma as adjusted;
|
| | | | 226 | | | | | | 232 | | | | | | 302 | | |
Additional paid-in capital
|
| | | | 49,245 | | | | | | 49,636 | | | | | | 52,012 | | |
Accumulated deficit
|
| | | | (37,272) | | | | | | (37,272) | | | | | | (37,272) | | |
Total stockholders’ (deficit) equity
|
| | | | 12,199 | | | | | | 12,596 | | | | | | 15,042 | | |
Total capitalization
|
| | | $ | 7,312 | | | | | $ | 7,083 | | | | | $ | 9,529 | | |
|
Assumed public offering price per share
|
| | | | | | | | | $ | 0.39 | | |
|
Historical net tangible book value per share as of June 30, 2018
|
| | | $ | (0.53) | | | | | | | | |
|
Increase in net tangible book value per share attributable to the pro forma adjustments described above
|
| | | $ | 0.03 | | | | | | | | |
|
Pro forma net tangible book value per share as of June 30, 2018
|
| | | $ | (0.50) | | | | | | | | |
|
Increase in pro forma net tangible book value per share attributable to this offering
|
| | | $ | 0.20 | | | | | | | | |
|
Pro forma as adjusted net tangible book value per share after this offering
|
| | | | | | | | | | (0.30) | | |
|
Dilution per share to new investors in this offering
|
| | | | | | | | | $ | 0.69 | | |
|
Assumed Average Purchase Price Per Share
|
| |
Number of
Registered Shares to be Issued if Full Purchase(1) |
| |
Percentage of
Outstanding Shares After Giving Effect to the Issuance to Lincoln Park(2) |
| |
Proceeds from the
Sale of Shares to Lincoln Park Under the $10M Purchase Agreement |
| |||||||||
$0.25
|
| | | | 6,400,000 | | | | | | 21.2% | | | | | $ | 1,600,000 | | |
$0.39(3) | | | | | 6,400,000 | | | | | | 21.2% | | | | | $ | 2,496,000 | | |
$0.50
|
| | | | 6,400,000 | | | | | | 21.2% | | | | | $ | 3,200,000 | | |
$1.00
|
| | | | 6,400,000 | | | | | | 21.2% | | | | | $ | 6,400,000 | | |
$2.00
|
| | | | 5,000,000 | | | | | | 17.4% | | | | | $ | 10,000,000 | | |